Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.79% first-year return on $139k initial cash invested.
-5.79%
Cash On Cash
4.69%
Cap Rate
0.81
DSCR
$3,968
Rent
-$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,968
Total Expenses
$4,637
Mortgage P&I
69%
$2,756
Property Taxes
6%
$236
Home Insurance
5%
$201
HOA
2%
$95
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436